Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $81,420 initial cash invested.
4.89%
Cash On Cash
7.82%
Cap Rate
1.31
DSCR
$3,440
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,108 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,108
Mortgage P&I
44%
$1,497
Property Taxes
10%
$333
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378